520 El Camino Real · 2019-07-09 · 4 Section 1 Property Information 7 Section 2 Location...
Transcript of 520 El Camino Real · 2019-07-09 · 4 Section 1 Property Information 7 Section 2 Location...
Kevin FlahertySenior Investment Advisor
O: 415.704.8813M: 650.743.3213
[email protected] #01855674
Tina QiInvestment Advisor
O: 415.463.1340M: 510.329.2963
[email protected] #01886953
Derrick ReedyInvestment Advisor
O: 415.529.6468M: 805.215.7127
[email protected] #02021225
Max RattnerInvestment Advisor
O: 415.230.0999M: 650.248.4342
[email protected] #02081586
520 El Camino RealSan Carlos, CA 94070
OFFERINGMEMORANDUM
4 Section 1Property Information
7 Section 2Location Information
13 Section 3Financial Analysis
15 Section 4Demographics
Table of Contents
Table Of Contents
520 El Camino RealSan Carlos, CA 94070
SALE PRICE: $2,170,000
PRICE/SF: $1,235
PROFORMA CAP RATE: 4.38%
PROFORMA NOI: $95,141
LOT SIZE: 8,712 SF
TOTAL CONDO SF: 1,757 SF
Two ground level retail condos are for lease and/or sale. Great foot traffic location with a walk score of 90, perfectfor an owner/user and also great as an investment property with strong lease rates in the area. The location isideal for retail or office, across El Camino Real from the San Carlos Cal-Train Station/Transit Center.
Property Overview
Property Highlights• New construction to be delivered Fall 2019
• Suite 101 - 973 s.f. - For Sale - $1,200,000; For Lease - $5.00/s.f. NNN
• Suite 102 - 784 s.f. - For Sale - $970,000; For Lease - $5.00/s.f. NNN
• Suites can be purchased together but must be leased as separate businesses.
• Easy access to US-101
• Downtown San Carlos is only blocks away
• Floor to ceiling glass storefront
• Outside seating possible
nainorcal.com 3
Executive Summary
520 El Camino RealSan Carlos, CA 94070
Section 1
PROPERTYINFORMATION1
These two ground level retail condos are for lease/sale. Great foot traffic location with a walk scoreof 90, perfect for an owner/user and also great as an investment property with strong lease rates inthe area. The location is ideal for retail or office, across El Camino Real from the San CarlosCal-Train Station/Transit Center.
Property Overview
The location is in the Mixed-Use Downtown (MU-D) zoning district. This district is intended tomaintain the pedestrian-oriented environment around the Downtown Core and connect surroundingdistricts. Physical form is regulated to provide shopfront buildings that frame the street and supportpedestrian- and transit-oriented development that encourages pedestrian activity and supportsmulti-modal transportation. This is a great location for retail businesses of all kinds and offices whichbenefit from walk-in clients. There are 202 brand new apartment homes recently finished or nearingcompletion located at the Trestle Apartments by Prometheus at the San Mateo Transit Center.Another development project is around the corner, the Residences at Wheeler Plaza by KB Homeson the corner of San Carlos Avenue and Walnut Street, which was approved in 2015. The projectis now nearing completion. It consists of 109 residential condominiums and 10,000 square feet ofretail, and the condo sales office will be opening late August/early September.
Location Overview
nainorcal.com 5
Property Description
520 El Camino RealSan Carlos, CA 94070
nainorcal.com 6
Additional Photos
520 El Camino RealSan Carlos, CA 94070
Section 2
LOCATIONINFORMATION2
nainorcal.com 8
Location Maps
520 El Camino RealSan Carlos, CA 94070
nainorcal.com 9
Aerial Map
520 El Camino RealSan Carlos, CA 94070
nainorcal.com 10
Development Map
520 El Camino RealSan Carlos, CA 94070
nainorcal.com 11
Retailer Map
520 El Camino RealSan Carlos, CA 94070
nainorcal.com 12
Floor Plan
520 El Camino RealSan Carlos, CA 94070
Section 3
FINANCIALANALYSIS3
Investment Overview
Price $2,170,000Number of Units 2Price per Unit $1,085,000Approximate Square Footage 1,757Price per Square Footage $1,235GRM 21.67CAP Rate 4.38%
Operating Data
Gross Scheduled Income $100,149Vacancy Cost (5.0%) - $5,007Gross Operating Income $95,141Operating Expenses - -Net Operating Income $95,141Debt Service - $76,005Pre-Tax Cash Flow $19,136Cash-on-Cash Return % (yr 1) 2.52%Principal Reduction (yr 1) + $27,068Total Return (yr 1) $46,205Return on Investment % 6.08%
Financing Data
Loan Amount $1,410,500LTV 65.00%Interest Rate 3.500%Debt Service $76,005Debt Service Monthly $6,333Amortization 30
nainorcal.com 14
Financial Summary
520 El Camino RealSan Carlos, CA 94070
Section 4
DEMOGRAPHICS
4
1 Mile 2 Miles 3 Miles
Total Households 6,687 22,268 48,902
Total Persons Per Hh 2.4 2.5 2.5
Average Hh Income $116,798 $128,742 $128,295
Average House Value $941,255 $913,068 $903,975
1 Mile 2 Miles 3 Miles
Total Population 15,770 55,228 124,433
Median Age 39.8 40.5 40.0
Median Age (Male) 39.1 39.9 39.7
Median Age (Female) 40.6 41.2 40.4
* Demographic data derived from 2010 US Census
nainorcal.com 16
Demographics Report
520 El Camino RealSan Carlos, CA 94070
* Demographic data derived from 2010 US Census
Population 1 Mile 2 Miles 3 Miles
Total Population 15,770 55,228 124,433
Median Age 39.8 40.5 40.0
Median Age (Male) 39.1 39.9 39.7
Median Age (Female) 40.6 41.2 40.4
Households & Income 1 Mile 2 Miles 3 Miles
Total Households 6,687 22,268 48,902
# of Persons Per HH 2.4 2.5 2.5
Average HH Income $116,798 $128,742 $128,295
Average House Value $941,255 $913,068 $903,975
Race 1 Mile 2 Miles 3 Miles
% White 76.2% 74.9% 70.9%
% Black 0.7% 1.6% 1.9%
% Asian 14.7% 15.9% 18.4%
% Hawaiian 0.2% 0.1% 0.5%
% Indian 0.2% 0.4% 0.5%
% Other 3.0% 2.5% 3.2%
Ethnicity 1 Mile 2 Miles 3 Miles
% Hispanic 10.5% 12.3% 14.8%
nainorcal.com 17
Demographics Map
520 El Camino RealSan Carlos, CA 94070
520 El Camino RealSan Carlos, CA 94070
Max RattnerInvestment Advisor
O: 415.230.0999M: 650.248.4342
[email protected] #02081586
Derrick ReedyInvestment Advisor
O: 415.529.6468M: 805.215.7127
[email protected] #02021225
Tina QiInvestment Advisor
O: 415.463.1340M: 510.329.2963
[email protected] #01886953
Kevin FlahertySenior Investment Advisor
O: 415.704.8813M: 650.743.3213
[email protected] #01855674